The WACC of Studio Retail Group PLC (STU.L) is 7.5%.
| Range | Selected | |
| Cost of equity | 17.20% - 22.10% | 19.65% |
| Tax rate | 8.40% - 15.20% | 11.80% |
| Cost of debt | 4.30% - 4.50% | 4.40% |
| WACC | 7.0% - 8.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 2.9% | 3.4% |
| Equity market risk premium | 5.3% | 6.3% |
| Adjusted beta | 2.66 | 2.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.20% | 22.10% |
| Tax rate | 8.40% | 15.20% |
| Debt/Equity ratio | 3.3 | 3.3 |
| Cost of debt | 4.30% | 4.50% |
| After-tax WACC | 7.0% | 8.1% |
| Selected WACC | 7.5% | |